36 Wharf Rd Harpswell, Maine, 04079-2843
3 bed • 2 bath • 9 guests
Est. $2,633/mo
Inquire about this property
Contact
$967,300
Zestimate
$59,838
Annual Revenue
This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $381/night at 43% occupancy.Projected nightly rate is $307/night at 72% occupancy.
Top 88% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$91,196
Avg annual revenue
72%
Avg occupancy rate
$307
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$85k
$135k
$190k
Sign up to see the data on 15 all comparables
$1,345
Profit
Revenue
$59,838
Operating Expenses
$21,459
Operating Income
$38,379
Mortgage & Taxes
$37,034
Profit (Cash Flow)
$1,345
$134,770
Cash Investment
Down Payment
$109,800
Renos & Furnishing
$8,500
Closing Costs
$16,470
Total
$134,770
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.99%
Cap Rate
6.99%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$26,056
Deductible property tax
$5,435
Your total deduction
$56,785
Your adjusted annual income
$150,000 - $56,785 = $93,215
Taxes on $93,215 (30%)
$27,965
Your old tax bill
$45,000
Your new tax bill
$27,965
Estimated tax savings
$17,035
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
20,038 sqft
Year built:
1920
Size:
3,468 sqft
Type:
SFR
Parking:
-
Heating:
BASEBOARD
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 80 Hildreth Rd | 4 | 5 | 5,880 | - | 87,120 | 1936 | $1,575,000 | - |
| 22 Moose Aly | 3 | 2 | 5,244 | - | 88,862 | 1995 | $855,000 | 46 |
| 215 High Head Rd | 4 | 4 | 7,674 | - | 69,696 | 1978 | $2,300,000 | 61 |
| 253 High Head Rd | 4 | 4 | 8,838 | - | 64,469 | 2017 | $2,520,000 | 6 |
| 131 Hildreth Rd | 4 | 3 | 3,343 | - | 235,660 | 2018 | $0 | - |
| 12 Hildreth Rd | 2 | 1 | 3,281 | - | 21,780 | 1975 | $425,000 | - |
| 41 Hildreth Rd | 2 | 1 | 3,416 | - | 111,514 | 2000 | $0 | - |
| 488 Harpswell Neck Rd | 2 | 2 | 3,522 | - | 49,223 | 1984 | $0 | - |
| 24 Hildreth Rd | 2 | 2 | 2,498 | - | 31,799 | 2009 | $520,000 | 95 |
| 545 Harpswell Neck Rd | 3 | 2 | 3,478 | - | 51,401 | 1980 | $401,000 | 41 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 20,038 sqft
- Building area: 3,468 sqft
- Garage: No
- Heating: Baseboard
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: SR
- Land Use: Residential
- Parcel Number: HARP M:005 L:087
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $369,400
- County Est. Land Value: -
- Assessed Land Value: $101,400
- County Est. Structure Value: -
Market Estimate: $1,482,876
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| Invalid Date | $0 | 0% | Peter H Taylor, Anne Taylor |
| Invalid Date | $0 | 0% | Fnma |
| Invalid Date | $0 | 0% | Metlife Home Loans |
Ownership
- Name: Calhoun Alan J
- Owner Occupied: No
- Owner Mailing Address: 13 Green Rd, Newmarket, Nh 03857
- Years Owned: 92
- Home Equity: $231,700
- Mortgage Balance Remaining: $240,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No